Attached files
file | filename |
---|---|
EX-99.3 - EXHIBIT 99.3 - INDEPENDENT BANK CORP /MI/ | ex99_3.htm |
EX-99.1 - EXHIBIT 99.1 - INDEPENDENT BANK CORP /MI/ | ex99_1.htm |
8-K - 8-K - INDEPENDENT BANK CORP /MI/ | form8k.htm |
Exhibit 99.2
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Supplemental Data
Non-performing assets (1)
June 30,
2017
|
March 31,
2017
|
December 31,
2016
|
September 30,
2016
|
June 30,
2016
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Non-accrual loans
|
$
|
8,542
|
$
|
9,014
|
$
|
13,364
|
$
|
10,801
|
$
|
10,803
|
||||||||||
Loans 90 days or more past due and still accruing interest
|
-
|
-
|
-
|
-
|
94
|
|||||||||||||||
Total non-performing loans
|
8,542
|
9,014
|
13,364
|
10,801
|
10,897
|
|||||||||||||||
Other real estate and repossessed assets
|
2,368
|
5,257
|
5,004
|
4,989
|
5,572
|
|||||||||||||||
Total non-performing assets
|
$
|
10,910
|
$
|
14,271
|
$
|
18,368
|
$
|
15,790
|
$
|
16,469
|
||||||||||
As a percent of Portfolio Loans
|
||||||||||||||||||||
Non-performing loans
|
0.47
|
%
|
0.54
|
%
|
0.83
|
%
|
0.67
|
%
|
0.69
|
%
|
||||||||||
Allowance for loan losses
|
1.14
|
1.20
|
1.26
|
1.37
|
1.44
|
|||||||||||||||
Non-performing assets to total assets
|
0.41
|
0.55
|
0.72
|
0.62
|
0.67
|
|||||||||||||||
Allowance for loan losses as a percent of non-performing loans
|
241.00
|
222.30
|
151.41
|
204.08
|
208.42
|
(1) |
Excludes loans classified as "trouble debt restructured" that are not past due and vehicle service contract counterparty receivables, net.
|
Troubled debt restructurings ("TDR")
June 30, 2017
|
||||||||||||
Commercial
|
Retail
|
Total
|
||||||||||
(In thousands)
|
||||||||||||
Performing TDR's
|
$
|
10,551
|
$
|
56,100
|
$
|
66,651
|
||||||
Non-performing TDR's(1)
|
492
|
4,184
|
(2)
|
4,676
|
||||||||
Total
|
$
|
11,043
|
$
|
60,284
|
$
|
71,327
|
December 31, 2016
|
||||||||||||
Commercial
|
Retail
|
Total
|
||||||||||
(In thousands)
|
||||||||||||
Performing TDR's
|
$
|
10,560
|
$
|
59,726
|
$
|
70,286
|
||||||
Non-performing TDR's(1)
|
3,565
|
4,071
|
(2)
|
7,636
|
||||||||
Total
|
$
|
14,125
|
$
|
63,797
|
$
|
77,922
|
(1) |
Included in non-performing assets table above.
|
(2) |
Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis.
|
1
Allowance for loan losses
Six months ended
June 30,
|
||||||||||||||||
2017
|
2016
|
|||||||||||||||
Loans
|
Unfunded
Commitments
|
Loans
|
Unfunded
Commitments
|
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Balance at beginning of period
|
$
|
20,234
|
$
|
650
|
$
|
22,570
|
$
|
652
|
||||||||
Additions (deductions)
|
||||||||||||||||
Provision for loan losses
|
224
|
-
|
(1,264
|
)
|
-
|
|||||||||||
Recoveries credited to allowance
|
1,786
|
-
|
2,718
|
-
|
||||||||||||
Loans charged against the allowance
|
(1,658
|
)
|
-
|
(1,312
|
)
|
-
|
||||||||||
Additions (deductions) included in non-interest expense
|
-
|
240
|
-
|
(67
|
)
|
|||||||||||
Balance at end of period
|
$
|
20,586
|
$
|
890
|
$
|
22,712
|
$
|
585
|
||||||||
Net loans charged against the allowance to average Portfolio Loans
|
(0.02
|
)%
|
(0.18
|
)%
|
Capitalization
June 30,
2017
|
December 31,
2016
|
|||||||
(In thousands)
|
||||||||
Subordinated debentures
|
$
|
35,569
|
$
|
35,569
|
||||
Amount not qualifying as regulatory capital
|
(1,069
|
)
|
(1,069
|
)
|
||||
Amount qualifying as regulatory capital
|
34,500
|
34,500
|
||||||
Shareholders’ equity
|
||||||||
Common stock
|
324,231
|
323,745
|
||||||
Accumulated deficit
|
(57,966
|
)
|
(65,657
|
)
|
||||
Accumulated other comprehensive loss
|
(3,812
|
)
|
(9,108
|
)
|
||||
Total shareholders’ equity
|
262,453
|
248,980
|
||||||
Total capitalization
|
$
|
296,953
|
$
|
283,480
|
2
Non-Interest Income
Three months ended
|
Six months ended
|
|||||||||||||||||||
June 30,
2017
|
March 31,
2017
|
June 30,
2016
|
June 30,
|
|||||||||||||||||
2017
|
2016
|
|||||||||||||||||||
(In thousands)
|
||||||||||||||||||||
Service charges on deposit accounts
|
$
|
3,175
|
$
|
3,009
|
$
|
3,038
|
$
|
6,184
|
$
|
5,883
|
||||||||||
Interchange income
|
2,005
|
1,922
|
1,976
|
3,927
|
3,854
|
|||||||||||||||
Net gains (losses) on assets
|
||||||||||||||||||||
Mortgage loans
|
3,344
|
2,571
|
2,529
|
5,915
|
4,171
|
|||||||||||||||
Securities
|
(34
|
)
|
27
|
185
|
(7
|
)
|
347
|
|||||||||||||
Mortgage loan servicing, net
|
(158
|
)
|
825
|
(334
|
)
|
667
|
(1,312
|
)
|
||||||||||||
Investment and insurance commissions
|
467
|
468
|
384
|
935
|
851
|
|||||||||||||||
Bank owned life insurance
|
240
|
253
|
298
|
493
|
588
|
|||||||||||||||
Title insurance fees
|
323
|
264
|
253
|
587
|
541
|
|||||||||||||||
Other
|
1,084
|
1,000
|
1,251
|
2,084
|
2,466
|
|||||||||||||||
Total non-interest income
|
$
|
10,446
|
$
|
10,339
|
$
|
9,580
|
$
|
20,785
|
$
|
17,389
|
Capitalized Mortgage Loan Servicing Rights
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Balance at beginning of period
|
$
|
14,727
|
$
|
10,983
|
$
|
13,671
|
$
|
12,436
|
||||||||
Change in accounting
|
-
|
-
|
542
|
-
|
||||||||||||
Balance at beginning of period, as adjusted
|
$
|
14,727
|
$
|
10,983
|
$
|
14,213
|
$
|
12,436
|
||||||||
Originated servicing rights capitalized
|
1,019
|
703
|
1,797
|
1,257
|
||||||||||||
Amortization
|
-
|
(709
|
)
|
-
|
(1,266
|
)
|
||||||||||
Change in valuation allowance
|
-
|
(646
|
)
|
-
|
(2,096
|
)
|
||||||||||
Change in fair value
|
(1,231
|
)
|
-
|
(1,495
|
)
|
-
|
||||||||||
Balance at end of period
|
$
|
14,515
|
$
|
10,331
|
$
|
14,515
|
$
|
10,331
|
||||||||
Valuation allowance at end of period
|
$
|
-
|
$
|
5,368
|
$
|
-
|
$
|
5,368
|
3
Mortgage Loan Activity
Three months ended
|
Six months ended
|
|||||||||||||||||||
June 30,
2017
|
March 31,
2017
|
June 30,
2016
|
June 30,
|
|||||||||||||||||
2017
|
2016
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Mortgage loans originated
|
$
|
235,087
|
$
|
158,081
|
$
|
91,966
|
$
|
393,168
|
$
|
165,468
|
||||||||||
Mortgage loans sold
|
104,714
|
79,691
|
70,479
|
184,405
|
126,145
|
|||||||||||||||
Net gains on mortgage loans
|
3,344
|
2,571
|
2,529
|
5,915
|
4,171
|
|||||||||||||||
Net gains as a percent of mortgage loans sold ("Loan Sales Margin")
|
3.19
|
%
|
3.23
|
%
|
3.59
|
%
|
3.21
|
%
|
3.31
|
%
|
||||||||||
Fair value adjustments included in the Loan Sales Margin
|
0.32
|
0.20
|
0.34
|
0.27
|
0.30
|
Non-Interest Expense
Three months ended
|
Six months ended
|
|||||||||||||||||||
June 30,
2017
|
March 31,
2017
|
June 30,
2016
|
June 30,
|
|||||||||||||||||
2017
|
2016
|
|||||||||||||||||||
(In thousands)
|
||||||||||||||||||||
Compensation
|
$
|
8,707
|
$
|
9,672
|
$
|
7,972
|
$
|
18,379
|
$
|
16,045
|
||||||||||
Performance-based compensation
|
2,138
|
1,993
|
1,875
|
4,131
|
3,557
|
|||||||||||||||
Payroll taxes and employee benefits
|
2,535
|
2,482
|
2,153
|
5,017
|
4,279
|
|||||||||||||||
Compensation and employee benefits
|
13,380
|
14,147
|
12,000
|
27,527
|
23,881
|
|||||||||||||||
Occupancy, net
|
1,920
|
2,142
|
1,856
|
4,062
|
4,063
|
|||||||||||||||
Data processing
|
1,937
|
1,937
|
1,936
|
3,874
|
4,037
|
|||||||||||||||
Furniture, fixtures and equipment
|
1,005
|
977
|
965
|
1,982
|
1,949
|
|||||||||||||||
Communications
|
678
|
683
|
722
|
1,361
|
1,610
|
|||||||||||||||
Loan and collection
|
670
|
413
|
571
|
1,083
|
1,396
|
|||||||||||||||
Advertising
|
519
|
506
|
478
|
1,025
|
955
|
|||||||||||||||
Legal and professional fees
|
389
|
437
|
345
|
826
|
758
|
|||||||||||||||
Interchange expense
|
292
|
283
|
267
|
575
|
533
|
|||||||||||||||
FDIC deposit insurance
|
202
|
198
|
331
|
400
|
665
|
|||||||||||||||
Supplies
|
159
|
172
|
197
|
331
|
373
|
|||||||||||||||
Credit card and bank service fees
|
136
|
191
|
198
|
327
|
385
|
|||||||||||||||
Costs (recoveries) related to unfunded lending commitments
|
130
|
110
|
(80
|
)
|
240
|
(67
|
)
|
|||||||||||||
Amortization of intangible assets
|
86
|
87
|
87
|
173
|
174
|
|||||||||||||||
Net (gains) losses on other real estate and repossessed assets
|
91
|
11
|
(159
|
)
|
102
|
(165
|
)
|
|||||||||||||
Provision for loss reimbursement on sold loans
|
20
|
31
|
-
|
51
|
(15
|
)
|
||||||||||||||
Other
|
1,147
|
1,244
|
1,181
|
2,391
|
2,408
|
|||||||||||||||
Total non-interest expense
|
$
|
22,761
|
$
|
23,569
|
$
|
20,895
|
$
|
46,330
|
$
|
42,940
|
4
Average Balances and Tax Equivalent Rates
Three Months Ended
June 30,
|
||||||||||||||||||||||||
2017
|
2016
|
|||||||||||||||||||||||
Average
Balance
|
Interest
|
Rate (2)
|
Average
Balance
|
Interest
|
Rate (2)
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Taxable loans
|
$
|
1,779,916
|
$
|
19,919
|
4.49
|
%
|
$
|
1,573,471
|
$
|
18,173
|
4.64
|
%
|
||||||||||||
Tax-exempt loans (1)
|
3,037
|
46
|
6.08
|
3,555
|
55
|
6.22
|
||||||||||||||||||
Taxable securities
|
503,863
|
2,781
|
2.21
|
541,557
|
2,480
|
1.83
|
||||||||||||||||||
Tax-exempt securities (1)
|
88,731
|
783
|
3.53
|
50,091
|
432
|
3.45
|
||||||||||||||||||
Interest bearing cash
|
32,193
|
53
|
0.66
|
74,384
|
100
|
0.54
|
||||||||||||||||||
Other investments
|
15,543
|
239
|
6.17
|
15,478
|
197
|
5.12
|
||||||||||||||||||
Interest Earning Assets
|
2,423,283
|
23,821
|
3.94
|
2,258,536
|
21,437
|
3.81
|
||||||||||||||||||
Cash and due from banks
|
30,649
|
34,515
|
||||||||||||||||||||||
Other assets, net
|
144,673
|
154,859
|
||||||||||||||||||||||
Total Assets
|
$
|
2,598,605
|
$
|
2,447,910
|
||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Savings and interest-bearing checking
|
$
|
1,058,768
|
316
|
0.12
|
$
|
1,027,913
|
277
|
0.11
|
||||||||||||||||
Time deposits
|
468,705
|
1,162
|
0.99
|
430,955
|
875
|
0.82
|
||||||||||||||||||
Other borrowings
|
68,511
|
563
|
3.30
|
47,467
|
485
|
4.11
|
||||||||||||||||||
Interest Bearing Liabilities
|
1,595,984
|
2,041
|
0.51
|
1,506,335
|
1,637
|
0.44
|
||||||||||||||||||
Non-interest bearing deposits
|
712,132
|
672,920
|
||||||||||||||||||||||
Other liabilities
|
30,394
|
25,855
|
||||||||||||||||||||||
Shareholders’ equity
|
260,095
|
242,800
|
||||||||||||||||||||||
Total liabilities and shareholders’ equity
|
$
|
2,598,605
|
$
|
2,447,910
|
||||||||||||||||||||
Net Interest Income
|
$
|
21,780
|
$
|
19,800
|
||||||||||||||||||||
Net Interest Income as a Percent of Average Interest Earning Assets
|
3.60
|
%
|
3.52
|
%
|
(1) |
Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate of 35%
|
(2) |
Annualized
|
5
Average Balances and Tax Equivalent Rates
Six Months Ended
June 30,
|
||||||||||||||||||||||||
2017
|
2016
|
|||||||||||||||||||||||
Average
Balance
|
Interest
|
Rate (2)
|
Average
Balance
|
Interest
|
Rate (2)
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Taxable loans
|
$
|
1,733,225
|
$
|
39,743
|
4.61
|
%
|
$
|
1,559,807
|
$
|
36,693
|
4.72
|
%
|
||||||||||||
Tax-exempt loans (1)
|
3,549
|
98
|
5.57
|
3,601
|
110
|
6.14
|
||||||||||||||||||
Taxable securities
|
512,586
|
5,535
|
2.16
|
531,695
|
4,724
|
1.78
|
||||||||||||||||||
Tax-exempt securities (1)
|
83,417
|
1,481
|
3.55
|
46,036
|
813
|
3.53
|
||||||||||||||||||
Interest bearing cash
|
49,356
|
166
|
0.68
|
77,910
|
206
|
0.53
|
||||||||||||||||||
Other investments
|
15,543
|
438
|
5.68
|
15,512
|
397
|
5.15
|
||||||||||||||||||
Interest Earning Assets
|
2,397,676
|
47,461
|
3.98
|
2,234,561
|
42,943
|
3.86
|
||||||||||||||||||
Cash and due from banks
|
32,212
|
39,841
|
||||||||||||||||||||||
Other assets, net
|
149,306
|
159,979
|
||||||||||||||||||||||
Total Assets
|
$
|
2,579,194
|
$
|
2,434,381
|
||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Savings and interest- bearing checking
|
$
|
1,052,973
|
599
|
0.11
|
$
|
1,021,015
|
547
|
0.11
|
||||||||||||||||
Time deposits
|
475,409
|
2,322
|
0.98
|
433,449
|
1,719
|
0.80
|
||||||||||||||||||
Other borrowings
|
56,823
|
1,033
|
3.67
|
47,495
|
962
|
4.07
|
||||||||||||||||||
Interest Bearing Liabilities
|
1,585,205
|
3,954
|
0.50
|
1,501,959
|
3,228
|
0.43
|
||||||||||||||||||
Non-interest bearing deposits
|
708,363
|
663,168
|
||||||||||||||||||||||
Other liabilities
|
29,772
|
24,811
|
||||||||||||||||||||||
Shareholders’ equity
|
255,854
|
244,443
|
||||||||||||||||||||||
Total liabilities and shareholders’ equity
|
$
|
2,579,194
|
$
|
2,434,381
|
||||||||||||||||||||
Net Interest Income
|
$
|
43,507
|
$
|
39,715
|
||||||||||||||||||||
Net Interest Income as a Percent of Average Interest Earning Assets
|
3.65
|
%
|
3.57
|
%
|
(1) |
Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate of 35%
|
(2) |
Annualized
|
6
Reconciliation of Net Interest Margin, Fully Taxable Equivalent ("FTE")
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(Dollars in thousands)
|
(Dollars in thousands)
|
|||||||||||||||
Net interest income
|
$
|
21,492
|
$
|
19,630
|
$
|
42,958
|
$
|
39,393
|
||||||||
Add: taxable equivalent adjustment
|
288
|
170
|
549
|
322
|
||||||||||||
Net interest income - taxable equivalent
|
$
|
21,780
|
$
|
19,800
|
$
|
43,507
|
$
|
39,715
|
||||||||
Net interest margin (GAAP) (1)
|
3.56
|
%
|
3.50
|
%
|
3.61
|
%
|
3.55
|
%
|
||||||||
Net interest margin (FTE) (1)
|
3.60
|
%
|
3.52
|
%
|
3.65
|
%
|
3.57
|
%
|
(1)
|
Annualized
|
Commercial Loan Portfolio Analysis as of June 30, 2017
Total Commercial Loans
|
||||||||||||||||||||
Watch Credits
|
Percent of Loan
|
|||||||||||||||||||
Loan Category
|
All Loans
|
Performing
|
Non-
performing
|
Total
|
Category in
Watch Credit
|
|||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Land
|
$
|
6,073
|
$
|
64
|
$
|
10
|
$
|
74
|
1.2
|
%
|
||||||||||
Land Development
|
4,122
|
-
|
-
|
-
|
0.0
|
|||||||||||||||
Construction
|
48,002
|
-
|
-
|
-
|
0.0
|
|||||||||||||||
Income Producing
|
279,480
|
3,647
|
202
|
3,849
|
1.4
|
|||||||||||||||
Owner Occupied
|
275,716
|
8,318
|
147
|
8,465
|
3.1
|
|||||||||||||||
Total Commercial Real Estate Loans
|
$
|
613,393
|
$
|
12,029
|
359
|
$
|
12,388
|
2.0
|
||||||||||||
Other Commercial Loans
|
$
|
215,385
|
$
|
8,080
|
395
|
$
|
8,475
|
3.9
|
||||||||||||
Total non-performing commercial loans
|
$
|
754
|
7